





| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| John Carlson | 88 | 36 | D | $16,300,000 | $16,300,000 | $16,300,000 | UFA |
||||||
| Pierre-Luc Dubois | 84 | 28 | C/W | $4,680,000 | $8,644,500 | $8,644,500 | $8,644,500 | $8,644,500 | $8,644,500 | UFA |
|||
| Dylan Holloway | 82 | 24 | C/W | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | $2,382,075 | RFA |
||||
| Filip Chytil | 81 | 26 | C/W | $4,250,000 | $4,250,000 | $4,250,000 | RFA |
||||||
| Joel Farabee | 81 | 26 | C/W | $4,590,000 | $4,680,000 | $4,680,000 | RFA |
||||||
| Josh Anderson | 80 | 32 | C/W | $5,880,000 | $5,880,000 | $5,880,000 | UFA |
||||||
| Barrett Hayton | 80 | 26 | C/W | $1,846,000 | $1,846,000 | $1,846,000 | RFA |
||||||
| Connor Zary | 80 | 24 | C/W | $925,000 | $3,533,400 | $3,533,400 | $3,533,400 | $3,533,400 | RFA |
||||
| Pavel Mintyukov | 79 | 22 | D | $925,000 | $925,000 | RFA |
|||||||
| Jesperi Kotkaniemi | 78 | 25 | C/W | $5,191,046 | $5,191,046 | $5,191,046 | RFA |
||||||
| Urho Vaakanainen | 78 | 27 | D | $884,000 | $1,450,800 | RFA |
|||||||
| Jacob Bernard-Docker | 77 | 26 | D | $829,150 | $829,150 | RFA |
|||||||
| Josh Doan | 77 | 24 | C/W | $925,000 | $849,150 | $849,150 | RFA |
||||||
| Jiri Kulich | 77 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Jordan Harris | 76 | 25 | D | $1,442,000 | $1,442,000 | $1,442,000 | RFA |
||||||
| Adam Klapka | 76 | 25 | C/W | $840,825 | $1,170,000 | $1,170,000 | $1,170,000 | RFA |
|||||
| John Beecher | 76 | 25 | C/W | $925,000 | $842,400 | $842,400 | $842,400 | RFA |
|||||
| Henry Thrun | 76 | 25 | D | $925,000 | $936,000 | $936,000 | $936,000 | RFA |
|||||
| Matthew Poitras | 76 | 22 | C/W | $925,000 | $925,000 | RFA |
|||||||
| Wyatt Kaiser | 76 | 23 | D | $925,000 | $925,000 | RFA |
|||||||
| Shakir Mukhamadullin | 75 | 24 | D | $925,000 | $930,000 | $930,000 | $930,000 | RFA |
|||||
| Fraser Minten | 73 | 21 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Marc-Andre Fleury | 88 | 41 | G | $10,000,000 | UFA |
||||||||
| Samuel Ersson | 87 | 26 | G | $1,357,200 | $1,357,200 | $1,357,200 | RFA |
||||||
| Special Salary | $12,946,000 | $8,500,000 | |||||||||||
| Total | $82,718,296 | $67,188,721 | $62,133,771 | $18,438,375 | $14,559,975 | $8,644,500 |
| Coach Name | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rick Tocchet | 61 | HC | $0 | $0 | $0 | $0 |
| Player Name | OV | Age | Pos | 2025-26 | 2026-27 | 2027-28 | 2028-29 | 2029-30 | 2030-31 | 2031-32 | 2032-33 | 2033-34 | 2034-35 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Philip Tomasino | 78 | 24 | C/W | $858,000 | $858,000 | $858,000 | $858,000 | $858,000 | RFA |
||||
| Josh Brown | 77 | 32 | D | $1,220,400 | $1,220,400 | UFA |
|||||||
| Emil Bemstrom | 77 | 27 | C/W | $806,000 | $806,000 | RFA |
|||||||
| Gage Goncalves | 76 | 25 | C/W | $806,000 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Elmer Soderblom | 76 | 24 | C/W | $925,000 | $1,042,875 | $1,042,875 | $1,042,875 | RFA |
|||||
| Hendrix Lapierre | 76 | 24 | C/W | $925,000 | $884,000 | $884,000 | $884,000 | $884,000 | RFA |
||||
| Conor Geekie | 76 | 22 | C/W | $950,000 | $950,000 | $950,000 | RFA |
||||||
| Matt Benning | 75 | 32 | D | $1,150,000 | UFA |
||||||||
| Dennis Cholowski | 75 | 28 | D | $842,400 | RFA |
||||||||
| Riley Tufte | 75 | 28 | C/W | $806,000 | $875,750 | $875,750 | $875,750 | $875,750 | $875,750 | UFA |
|||
| Zac Jones | 75 | 25 | D | $845,000 | $845,000 | $845,000 | $845,000 | RFA |
|||||
| Ian Mitchell | 74 | 27 | D | $806,000 | $806,000 | RFA |
|||||||
| Jake Christiansen | 74 | 26 | D | $750,000 | $750,000 | $750,000 | RFA |
||||||
| Mark Kastelic | 74 | 27 | C/W | $1,469,520 | $1,469,520 | RFA |
|||||||
| Jack St. Ivany | 74 | 26 | D | $806,000 | $806,000 | $806,000 | RFA |
||||||
| Matej Blumel | 74 | 26 | C/W | $725,400 | $725,400 | $725,400 | RFA |
||||||
| Adam Edstrom | 74 | 25 | C/W | $975,000 | $912,600 | $912,600 | $912,600 | RFA |
|||||
| Jack Finley | 73 | 23 | C/W | $925,000 | $790,500 | $790,500 | $790,500 | RFA |
|||||
| Curtis Douglas | 70 | 26 | C/W | $800,000 | $800,000 | $800,000 | RFA |
||||||
| Maxence Guenette | 68 | 25 | D | $821,466 | $806,000 | $806,000 | $806,000 | RFA |
|||||
| Arvid Soderblom | 83 | 26 | G | $900,000 | $900,000 | RFA |
|||||||
| Erik Portillo | 77 | 25 | G | $752,166 | $752,166 | $752,166 | $752,166 | RFA |
|||||
| Remi Poirier | 76 | 24 | G | $853,400 | $853,400 | $853,400 | RFA |
||||||
| Kevin Mandolese | 71 | 25 | G | $851,700 | $851,700 | RFA |
|||||||
| Total | $21,569,452 | $19,511,311 | $13,457,691 | $8,572,891 | $2,617,750 | $875,750 |
| Salary Cap | |
|---|---|
| Salary Cap | $88,000,000 |
| Current Payroll | $82,718,296 |
| Cap Space | $5,281,704 |
| Projections | |
|---|---|
| Current Cash Balance | $20,858,203 |
| Projected Expenses | - $25,437,790 |
| Projected Revenues | $21,942,932 |
| Projected Cash Balance | $17,363,345 |
| Revenues | |
|---|---|
| Total Income To Date | $59,844,360 |
| Avg. Income per Home Game | $1,994,812 |
| Expenses | |
|---|---|
| Expenses Paid To Date | $40,184,728 |
| Approx. Daily Expenses | $363,397 |
| Attendance | |
|---|---|
| Home Games Played | 30 |
| Season Ticket Percentage | 100% |
| Avg. Attendance per Game | 18,000 (100.00%) |
| Arena Capacity | 18,000 |